[FITTERS] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[FITTERS] FITTERS DIVERSIFIED BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 80.55%
YoY- 112.67%
Quarter Report
Latest QR
Upcoming QR
FITTERS's Result
FITTERS's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 37,244 30,041 30,865 22,074 28,001 21,000 23,471 7.99%
PBT 1,843 2,615 2,543 2,792 1,856 1,190 2,689 -6.09%
Tax -876 -941 -776 -963 -996 -595 -117 39.84%
NP 967 1,674 1,767 1,829 860 595 2,572 -15.03%
-
NP to SH 1,702 1,642 1,766 1,829 860 595 2,572 -6.64%
-
Tax Rate 47.53% 35.98% 30.52% 34.49% 53.66% 50.00% 4.35% -
Total Cost 36,277 28,367 29,098 20,245 27,141 20,405 20,899 9.62%
-
Net Worth 84,172 81,863 41,455 47,068 38,007 34,919 32,167 17.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 1,658 1,658 778 - - -
Div Payout % - - 93.90% 90.70% 90.50% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 84,172 81,863 41,455 47,068 38,007 34,919 32,167 17.38%
NOSH 127,014 124,393 41,455 41,473 38,914 25,105 25,117 30.99%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 2.60% 5.57% 5.72% 8.29% 3.07% 2.83% 10.96% -
ROE 2.02% 2.01% 4.26% 3.89% 2.26% 1.70% 8.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 29.32 24.15 74.45 53.22 71.96 83.65 93.45 -17.56%
EPS 1.34 1.32 1.42 4.41 2.21 2.37 10.24 -28.73%
DPS 0.00 0.00 4.00 4.00 2.00 0.00 0.00 -
NAPS 0.6627 0.6581 1.00 1.1349 0.9767 1.3909 1.2807 -10.39%
Adjusted Per Share Value based on latest NOSH - 41,473
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.58 1.28 1.31 0.94 1.19 0.89 1.00 7.91%
EPS 0.07 0.07 0.08 0.08 0.04 0.03 0.11 -7.25%
DPS 0.00 0.00 0.07 0.07 0.03 0.00 0.00 -
NAPS 0.0358 0.0348 0.0176 0.02 0.0161 0.0148 0.0137 17.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.50 0.45 0.40 0.39 0.20 0.38 0.19 -
P/RPS 1.71 1.86 0.54 0.73 0.28 0.45 0.20 42.97%
P/EPS 37.31 34.09 9.39 8.84 9.05 16.03 1.86 64.79%
EY 2.68 2.93 10.65 11.31 11.05 6.24 53.89 -39.34%
DY 0.00 0.00 10.00 10.26 10.00 0.00 0.00 -
P/NAPS 0.75 0.68 0.40 0.34 0.20 0.27 0.15 30.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 23/11/07 23/11/06 29/11/05 23/11/04 20/11/03 25/11/02 21/11/01 -
Price 0.43 0.52 0.40 0.38 0.22 0.20 0.22 -
P/RPS 1.47 2.15 0.54 0.71 0.31 0.24 0.24 35.24%
P/EPS 32.09 39.39 9.39 8.62 9.95 8.44 2.15 56.87%
EY 3.12 2.54 10.65 11.61 10.05 11.85 46.55 -36.25%
DY 0.00 0.00 10.00 10.53 9.09 0.00 0.00 -
P/NAPS 0.65 0.79 0.40 0.33 0.23 0.14 0.17 25.03%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment